Delaware | 1-14365 | 76-0568816 | ||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
Insurance Recovery |
Arbitration of our Brazilian Macae Power Project |
Pro Forma | ||||||||||||||
Adjustments | ||||||||||||||
Other | ||||||||||||||
El Paso | Asian Power | |||||||||||||
Historical | Assets | Pro Forma | ||||||||||||
ASSETS | ||||||||||||||
Current assets
|
||||||||||||||
Cash and cash equivalents
|
$ | 887 | $ | 177 | (a) | $ | 1,050 | |||||||
(14 | )(a) | |||||||||||||
Accounts and notes receivable, net
|
1,420 | (7 | )(a) | 1,413 | ||||||||||
Other
|
3,312 | (7 | )(a) | 3,305 | ||||||||||
Total current assets
|
5,619 | 149 | 5,768 | |||||||||||
Property, plant and equipment, net
|
19,163 | (5 | )(a) | 19,158 | ||||||||||
Other assets
|
||||||||||||||
Investments in unconsolidated affiliates
|
2,760 | (100 | )(a) | 2,660 | ||||||||||
Other
|
4,160 | (40 | )(a) | 4,120 | ||||||||||
Total assets
|
$ | 31,702 | $ | 4 | $ | 31,706 | ||||||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||||||
Current liabilities
|
||||||||||||||
Accounts payable
|
$ | 1,391 | $ | (8 | )(a) | $ | 1,383 | |||||||
Short-term financing obligations, including current maturities
|
1,267 | 1,267 | ||||||||||||
Other
|
3,462 | (6 | )(a) | 3,456 | ||||||||||
Total current liabilities
|
6,120 | (14 | ) | 6,106 | ||||||||||
Long-term debt
|
16,657 | 16,657 | ||||||||||||
Other liabilities
|
||||||||||||||
Deferred income taxes
|
1,786 | 5 | (a) | 1,791 | ||||||||||
Other
|
3,638 | 3,638 | ||||||||||||
Commitments and contingencies
|
| |||||||||||||
Securities of subsidiaries
|
59 | (3 | )(a) | 56 | ||||||||||
Stockholders equity
|
||||||||||||||
Preferred stock
|
750 | 750 | ||||||||||||
Common stock
|
2,001 | 2,001 | ||||||||||||
Additional paid-in-capital
|
4,627 | 4,627 | ||||||||||||
Accumulated deficit
|
(3,253 | ) | 18 | (a) | (3,240 | ) | ||||||||
(5 | )(a) | |||||||||||||
Other
|
(683 | ) | 3 | (a) | (680 | ) | ||||||||
Total stockholders equity
|
3,442 | 16 | 3,458 | |||||||||||
Total liabilities and stockholders equity
|
$ | 31,702 | $ | 4 | $ | 31,706 | ||||||||
Pro Forma Adjustments | |||||||||||||||||
Other | |||||||||||||||||
El Paso | GulfTerra/ | Asian Power | |||||||||||||||
Historical | Enterprise | Assets | Pro Forma | ||||||||||||||
Operating revenues
|
$ | 3,176 | $ | $ | (44 | )(b) | $ | 3,132 | |||||||||
Operating expenses
|
|||||||||||||||||
Cost of products and services
|
277 | 277 | |||||||||||||||
Operation and maintenance
|
1,370 | (44 | )(b) | 1,326 | |||||||||||||
Depreciation, depletion and amortization
|
849 | (3 | )(b) | 846 | |||||||||||||
Loss on long-lived assets
|
384 | (37 | )(b) | 347 | |||||||||||||
Taxes, other than income taxes
|
211 | 211 | |||||||||||||||
3,091 | (84 | ) | 3,007 | ||||||||||||||
Operating income
|
85 | 40 | 125 | ||||||||||||||
Earnings from unconsolidated affiliates
|
184 | (183 | )(e) | 69 | (b) | 70 | |||||||||||
Other income, net
|
155 | (1 | )(b) | 154 | |||||||||||||
Interest and debt expense
|
(1,034 | ) | (1,034 | ) | |||||||||||||
Distributions on preferred interests of consolidated subsidiaries
|
(9 | ) | (9 | ) | |||||||||||||
Income (loss) before income taxes
|
(619 | ) | (183 | ) | 108 | (694 | ) | ||||||||||
Income taxes
|
(165 | ) | (64 | )(f) | 77 | (c) | (152 | ) | |||||||||
Income (loss) from continuing operations
|
$ | (454 | ) | $ | (119 | ) | $ | 31 | $ | (542 | ) | ||||||
Basic and diluted income per common share from continuing
operations
|
$ | (0.73 | ) (d) | $ | (0.87 | ) (d) | |||||||||||
Basic and diluted average common shares outstanding
|
643 | 643 | |||||||||||||||
Pro Forma Adjustments | |||||||||||||||||
Other | |||||||||||||||||
El Paso | GulfTerra/ | Asian Power | |||||||||||||||
Historical | Enterprise | Assets | Pro Forma | ||||||||||||||
Operating revenues
|
$ | 5,874 | $ | (722 | ) (e) | $ | (52 | )(b) | $ | 5,100 | |||||||
Operating expenses
|
|||||||||||||||||
Cost of products and services
|
1,363 | (528 | )(e) | 835 | |||||||||||||
Operation and maintenance
|
1,872 | (12 | )(e) | (48 | )(b) | 1,812 | |||||||||||
Depreciation, depletion and amortization
|
1,088 | (8 | )(e) | (7 | )(b) | 1,073 | |||||||||||
Loss on long-lived assets
|
1,108 | (491 | )(e) | (30 | )(b) | 587 | |||||||||||
Taxes, other than income taxes
|
253 | (2 | )(e) | 251 | |||||||||||||
5,684 | (1,041 | ) | (85 | ) | 4,558 | ||||||||||||
Operating income
|
190 | 319 | 33 | 542 | |||||||||||||
Earnings from unconsolidated affiliates
|
546 | (613 | )(e) | 118 | (b) | 51 | |||||||||||
Other income, net
|
94 | (2 | )(b) | 92 | |||||||||||||
Interest and debt expense
|
(1,607 | ) | 1 | (b) | (1,606 | ) | |||||||||||
Distributions on preferred interests of consolidated subsidiaries
|
(25 | ) | (25 | ) | |||||||||||||
Income (loss) before income taxes
|
(802 | ) | (294 | ) | 150 | (946 | ) | ||||||||||
Income taxes
|
31 | (242 | )(f) | (8 | )(c) | (219 | ) | ||||||||||
Income (loss) from continuing operations
|
$ | (833 | ) | $ | (52 | ) | $ | 158 | $ | (727 | ) | ||||||
Basic and diluted loss per common share from continuing
operations
|
$ | (1.30 | ) | $ | (1.14 | ) | |||||||||||
Basic and diluted average common shares outstanding
|
639 | 639 | |||||||||||||||
Other Asian Power Assets |
GulfTerra/Enterprise |
These amounts represent the historical results related to our interests in Enterprise and GulfTerra which were accounted for as equity investments and the nine processing plants sold to affiliates of EPCO, Inc. for the period presented. The pro forma adjusting entries reflect the following transactions: |
| The sale of all of our interest in the general partner of Enterprise and GulfTerra; | |
| The elimination of all effects of our common units of GulfTerra and Enterprise and Series C units of GulfTerra; and | |
| The elimination of all non-affiliated effects of the nine processing plants sold to GulfTerra in 2004. |
Other Asian Power Assets |
(1) Receipt of anticipated proceeds of $177 million from the sale of these interests based on bids received. | |
(2) Elimination of the individual assets and liabilities of the consolidated power plants and our interests in the unconsolidated power plants. | |
(3) Recognition of a gain on the sale of our interests in the Asian power assets of approximately $18 million. | |
(4) Recognition of the income tax liability of $5 million on the gain on the sale. |
GulfTerra/Enterprise |
(1) Adjustment for the historical results of operations for our nine processing plants sold to GulfTerra, including impairment charges recorded during 2004 on these assets; | |
(2) Reduction of earnings from unconsolidated affiliates in 2004 for (i) all of our general partner interests in Enterprise and GulfTerra, (ii) all of our Series C units in GulfTerra and (iii) all of the common units sold in both GulfTerra and Enterprise; and | |
(3) Elimination of gains and losses on long-lived assets during 2004 on sales of our Enterprise and GulfTerra interests, and during 2005 on the sale of our remaining interests in Enterprise. |
EL PASO CORPORATION |
By: | /s/ John R. Sult |
|
|
John R. Sult | |
Senior Vice President and Controller (Principal Accounting Officer) |